MENUISERIE PAN : revenue, balance sheet and financial ratios

MENUISERIE PAN is a French company founded 5 years ago, specialized in the sector Fabrication de meubles de bureau et de magasin. Based in MORNANT (69440), this company of category PME shows in 2022 a revenue of 641 k€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-09

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - MENUISERIE PAN (SIREN 890592793)
Indicator 2024 2023 2022 2021
Revenue N/C N/C 640 804 € 421 553 €
Net income 70 882 € 57 961 € 27 771 € 11 202 €
EBITDA N/C N/C 66 902 € -115 050 €
Net margin N/C N/C 4.3% 2.7%

Revenue and income statement

In 2024, MENUISERIE PAN generates positive net income of 71 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2021-2024: 11 k€ -> 71 k€.

Net income (2024) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

70 882 €

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 49%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 51%. This high autonomy means the company finances most of its assets through equity, a sign of strength.

Debt ratio (2024) ?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low
50-100% : Moderate
> 100% : High

49.109%

Financial autonomy (2024) ?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy
20-30% : Average
< 20% : Low

51.293%

Asset age ratio (2024) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

53.7%

Solvency indicators evolution
MENUISERIE PAN

Sector positioning

Debt ratio
49.11 2024
2022
2023
2024
Q1: 7.55
Med: 22.57
Q3: 55.57
Average +11 pts over 3 years

In 2024, the debt ratio of MENUISERIE PAN (49.11) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.

Financial autonomy
51.29% 2024
2022
2023
2024
Q1: 29.97%
Med: 45.57%
Q3: 61.99%
Good +9 pts over 3 years

In 2024, the financial autonomy of MENUISERIE PAN (51.3%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.

Repayment capacity
1.28 years 2022
2022
Q1: 0.0 years
Med: 0.89 years
Q3: 3.01 years
Average

In 2022, the repayment capacity of MENUISERIE PAN (1.28) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.

Liquidity ratios

The liquidity ratio (= Current assets / Current liabilities) stands at 210.80. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.

Liquidity ratio (2024) ?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good
1-1.5 : Fair
< 1 : Liquidity risk

210.8

Liquidity indicators evolution
MENUISERIE PAN

Sector positioning

Liquidity ratio
210.8 2024
2022
2023
2024
Q1: 167.13
Med: 233.51
Q3: 351.0
Average +27 pts over 3 years

In 2024, the liquidity ratio of MENUISERIE PAN (210.80) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.

Interest coverage
1.02x 2022
2022
Q1: 0.14x
Med: 1.36x
Q3: 5.51x
Average

In 2022, the interest coverage of MENUISERIE PAN (1.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.

Working capital requirement (WCR) and payment terms

Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.

Operating WCR (2024) ?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released
Positive = financing needed

0 €

Customer credit (2024) ?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good
45-60j : Average
> 60j : Long

0 j

Supplier credit (2024) ?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow

0 j

Inventory turnover (2024) ?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover

0 j

WCR and payment terms evolution
MENUISERIE PAN

Positioning of MENUISERIE PAN in its sector

Comparison with sector Fabrication de meubles de bureau et de magasin

Valuation estimate

Indicative estimate only : the number of comparable transactions in this sector is limited (40 transactions). This range of 97 674€ to 1 131 657€ is provided for information purposes only and requires in-depth analysis to be confirmed.

Estimated enterprise value 2024
Indicative
97k€ 512k€ 1131k€
512 142 € Range: 97 674€ - 1 131 657€
NAF 4 all-time Aggregated at NAF sub-class level
How is this estimate calculated?

This estimate is based on the analysis of 40 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.

  • EBITDA Multiple: Preferred method for profitable SMEs. EBITDA reflects the ability to generate cash.
  • Revenue Multiple: Used for growing companies or those with low profitability. Reflects commercial potential.
  • Net Income Multiple: Relevant for mature companies with stable results.

This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).

Similar companies (Fabrication de meubles de bureau et de magasin)

Compare MENUISERIE PAN with other companies in the same sector:

Frequently asked questions about MENUISERIE PAN

What is the revenue of MENUISERIE PAN ?

The revenue of MENUISERIE PAN in 2022 is 641 k€.

Is MENUISERIE PAN profitable?

Yes, MENUISERIE PAN generated a net profit of 71 k€ in 2024.

Where is the headquarters of MENUISERIE PAN ?

The headquarters of MENUISERIE PAN is located in MORNANT (69440), in the department Rhone.

Where to find the tax return of MENUISERIE PAN ?

The tax return of MENUISERIE PAN is available on this page. Click on a year in the 'Data by year' section to view the account details (assets, liabilities, income statement). Data comes from INPI (National Institute of Industrial Property).

In which sector does MENUISERIE PAN operate?

MENUISERIE PAN operates in the sector Fabrication de meubles de bureau et de magasin (NAF code 31.01Z). See the 'Sector positioning' section above to compare the company with its competitors.